Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.9% first-year return on $141k initial cash invested.
-5.9%
Cash On Cash
4.77%
Cap Rate
0.81
DSCR
$3,994
Rent
-$693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,994
Total Expenses
$4,687
Mortgage P&I
72%
$2,859
Property Taxes
5%
$211
Home Insurance
5%
$205
HOA
1%
$54
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439